
32 Lillian Way #32 Wayland — Photo 1 of 25
$1,259,000
Investment Analysis — 32 Lillian Way #32
Wayland, MA 01778
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 01778 carries an estimated $2,990/mo in gross rent — about a 0.36% cap rate and $4,495/yr in estimated NOI at the $1,259,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2.5
SqFt
2,490
Style
Condominium
Built
2014
Nestled into the River Trail Place community built by renowned Brendon Properties, this elegant, two bedroom townhouse offers the perfect blend of sophistication and modern living with high-end craftsmanship and luxury finishes. An open, flexible floor plan features a welcoming foyer which leads to a light-filled dining room and adjoining, fireplaced living room with gorgeous views of the lush grounds and stunning, seasonal views of the Sudbury River. The chef's kitchen with a large island, granite countertops and stainless appliances flows into a versatile, family room with a vaulted ceiling and a French door leading to the serene, private deck. A powder room, walk-in pantry and direct access to an oversized two-car garage complete this level. Upstairs, there is a generous primary suite boasting a beautifully-appointed bathroom with a walk-in shower and soaking tub as well as a spacious closet. The second floor also offers a guest bedroom, ensuite full bath, laundry and an office / sitting area - perfect for work, relaxation or play. The unfinished lower level features ample storage, exterior access and endless opportunities to create additional living space. Conveniently located close to commuting routes and top-rated schools, the property also offers easy access to Wayland Town Center and its premier shopping, local restaurants, walking trails and more. An incredible opportunity to live in an exceptional home in a wonderful community.
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • Wine Refrigerator • Plumbed For Ice Maker
Neighborhood
Shopping • Park • Walk/Jog Trails • Golf • Medical Facility • Bike Path
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Open Floorplan, Recessed Lighting, Crown Molding
Dining Room
Lvl FirstFlooring - Hardwood, Recessed Lighting, Wainscoting, Crown Molding
Kitchen
Lvl FirstFlooring - Hardwood, Countertops - Stone/Granite/Solid, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Wine Chiller
Office
Lvl SecondFlooring - Wall to Wall Carpet, Recessed Lighting
Family Room
Lvl FirstCathedral Ceiling(s), Flooring - Hardwood, Exterior Access, Slider
Master Bedroom
Lvl SecondBathroom - Full, Walk-In Closet(s), Flooring - Wall to Wall Carpet
Bedroom 2
Lvl SecondBathroom 1
Lvl FirstBathroom - Half, Flooring - Hardwood
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Bathroom - Tiled With Tub, Closet - Linen, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Recessed Lighting
Bathroom 3
Lvl SecondBathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Recessed Lighting
Listing Agent: Beyond Boston Properties Group
Listing Office: Compass
MLS® Number: 73575825
